Title of each class
|
Trading Symbol(s)
|
Name of each exchange on which registered
|
Class A Common Stock, $0.01 par value per share
|
TSQ
|
The New York Stock Exchange
|
|
|||
|
|
|
|
|
|||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
December 31,
2018 |
|
March 31,
2019 |
||||
ASSETS
|
|
|
|
||||
Current assets:
|
|
|
|
||||
Cash and cash equivalents
|
$
|
61,396
|
|
|
$
|
60,808
|
|
Accounts receivable, net of allowance of $3,454 and $3,187, respectively
|
62,459
|
|
|
56,167
|
|
||
Prepaid expenses and other current assets
|
8,939
|
|
|
10,150
|
|
||
Current assets held for sale
|
19,763
|
|
|
10,185
|
|
||
Total current assets
|
152,557
|
|
|
137,310
|
|
||
Property and equipment, net
|
112,377
|
|
|
112,771
|
|
||
Intangible assets, net
|
478,938
|
|
|
478,376
|
|
||
Goodwill
|
226,981
|
|
|
226,981
|
|
||
Investments
|
9,505
|
|
|
11,775
|
|
||
Operating lease right-of-use assets
|
—
|
|
|
45,724
|
|
||
Other assets
|
6,909
|
|
|
294
|
|
||
Total assets
|
$
|
987,267
|
|
|
$
|
1,013,231
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
||||
Current liabilities:
|
|
|
|
||||
Accounts payable
|
$
|
13,393
|
|
|
$
|
12,828
|
|
Current portion of long-term debt
|
5
|
|
|
5
|
|
||
Deferred revenue
|
7,922
|
|
|
8,726
|
|
||
Accrued expenses and other current liabilities
|
32,749
|
|
|
17,778
|
|
||
Short-term operating lease liabilities
|
—
|
|
|
8,980
|
|
||
Accrued interest
|
4,563
|
|
|
9,169
|
|
||
Current liabilities held for sale
|
6,931
|
|
|
10,375
|
|
||
Current liabilities of discontinued operations
|
207
|
|
|
203
|
|
||
Total current liabilities
|
65,770
|
|
|
68,064
|
|
||
Long-term debt, less current portion (net of deferred finance costs of $5,155 and $4,779, respectively)
|
555,330
|
|
|
555,705
|
|
||
Deferred tax liability
|
16,031
|
|
|
14,424
|
|
||
Long-term operating lease liabilities
|
—
|
|
|
39,785
|
|
||
Other long-term liabilities
|
8,559
|
|
|
1,788
|
|
||
Total liabilities
|
645,690
|
|
|
679,766
|
|
||
Stockholders’ equity:
|
|
|
|
||||
Class A common stock, par value $0.01 per share; 300,000,000 shares authorized; 14,297,066
and 14,313,844 shares issued and outstanding as of December 31, 2018 and March 31, 2019, respectively |
143
|
|
|
143
|
|
||
Class B common stock, par value $0.01 per share; 50,000,000 shares authorized; 3,011,634
shares issued and outstanding |
30
|
|
|
30
|
|
||
Class C common stock, par value $0.01 per share; 50,000,000 shares authorized; 1,636,341
shares issued and outstanding |
17
|
|
|
17
|
|
||
Total common stock
|
190
|
|
|
190
|
|
||
Additional paid-in capital
|
365,835
|
|
|
366,711
|
|
||
Retained deficit
|
(25,735
|
)
|
|
(33,883
|
)
|
||
Non-controlling interest
|
1,287
|
|
|
447
|
|
||
Total stockholders’ equity
|
341,577
|
|
|
333,465
|
|
||
Total liabilities and stockholders’ equity
|
$
|
987,267
|
|
|
$
|
1,013,231
|
|
|
Three Months Ended
March 31, |
||||||
|
2018
|
|
2019
|
||||
|
|
|
|
||||
Net revenue
|
$
|
87,983
|
|
|
$
|
93,682
|
|
|
|
|
|
||||
Operating costs and expenses:
|
|
|
|
||||
Direct operating expenses, excluding depreciation, amortization and stock-based compensation
|
64,356
|
|
|
68,629
|
|
||
Depreciation and amortization
|
4,383
|
|
|
6,508
|
|
||
Corporate expenses
|
5,649
|
|
|
5,587
|
|
||
Stock-based compensation
|
190
|
|
|
876
|
|
||
Transaction costs
|
159
|
|
|
148
|
|
||
Business realignment costs
|
—
|
|
|
4
|
|
||
Net (gain) loss on sale and retirement of assets
|
(10
|
)
|
|
19
|
|
||
Total operating costs and expenses
|
74,727
|
|
|
81,771
|
|
||
Operating income
|
13,256
|
|
|
11,911
|
|
||
Other expense:
|
|
|
|
||||
Interest expense, net
|
8,427
|
|
|
8,595
|
|
||
Other expense, net
|
32
|
|
|
34
|
|
||
Income from continuing operations before income taxes
|
4,797
|
|
|
3,282
|
|
||
Provision for income taxes
|
1,330
|
|
|
908
|
|
||
Net income from continuing operations
|
3,467
|
|
|
2,374
|
|
||
Net loss from discontinued operations, net of income taxes
|
(30,056
|
)
|
|
(7,164
|
)
|
||
Net loss
|
$
|
(26,589
|
)
|
|
$
|
(4,790
|
)
|
|
|
|
|
||||
Net (loss) income attributable to:
|
|
|
|
||||
Controlling interests
|
$
|
(26,807
|
)
|
|
$
|
(5,237
|
)
|
Non-controlling interests
|
218
|
|
|
447
|
|
||
|
|
|
|
||||
Basic income (loss) per share:
|
|
|
|
||||
Continuing operations
|
$
|
0.19
|
|
|
$
|
0.13
|
|
Discontinued operations
|
$
|
(1.63
|
)
|
|
$
|
(0.39
|
)
|
|
|
|
|
||||
Diluted income (loss) per share:
|
|
|
|
||||
Continuing operations
|
$
|
0.13
|
|
|
$
|
0.09
|
|
Discontinued operations
|
$
|
(1.09
|
)
|
|
$
|
(0.26
|
)
|
|
|
|
|
||||
Weighted average shares outstanding:
|
|
|
|
||||
Basic
|
18,478
|
|
|
18,478
|
|
||
Diluted
|
27,456
|
|
|
27,456
|
|
||
|
|
|
|
||||
Cash dividend declared per share
|
$
|
0.075
|
|
|
$
|
0.075
|
|
|
Shares of Common Stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Class A
|
|
Class B
|
|
Class C
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Shares
|
|
Shares
|
|
Shares
|
|
Warrants
|
|
Common
Stock
|
|
Additional
Paid-in Capital
|
|
Retained Earnings (Deficit)
|
|
Accumulated Other Comprehensive Loss
|
|
Non-
Controlling
Interest
|
|
Total
|
|||||||||||||||||
January 1, 2018
|
13,819,639
|
|
|
3,022,484
|
|
|
1,636,341
|
|
|
8,977,676
|
|
|
$
|
185
|
|
|
$
|
367,041
|
|
|
$
|
13,265
|
|
|
$
|
(532
|
)
|
|
$
|
1,121
|
|
|
$
|
381,080
|
|
|
Adjustments of equity pursuant to adoption of ASC 606*
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,271
|
|
|
—
|
|
|
—
|
|
|
2,271
|
|
|||||||
Adjusted balance at January 1, 2018
|
13,819,639
|
|
|
3,022,484
|
|
|
1,636,341
|
|
|
8,977,676
|
|
|
185
|
|
|
367,041
|
|
|
15,536
|
|
|
(532
|
)
|
|
1,121
|
|
|
383,351
|
|
|||||||
Net (loss) income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(26,807
|
)
|
|
—
|
|
|
218
|
|
|
(26,589
|
)
|
|||||||
Dividends declared
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,061
|
)
|
|
—
|
|
|
—
|
|
|
(2,061
|
)
|
|||||||
Stock-based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
190
|
|
|
—
|
|
—
|
|
—
|
|
|
—
|
|
|
190
|
|
||||||
Issuance of restricted stock
|
18,037
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Foreign currency exchange
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(126
|
)
|
|
—
|
|
|
(126
|
)
|
|||||||
Cash distributions to non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(27
|
)
|
|
(27
|
)
|
|||||||
Balance at March 31, 2018
|
13,837,676
|
|
|
3,022,484
|
|
|
1,636,341
|
|
|
8,977,676
|
|
|
$
|
185
|
|
|
$
|
367,231
|
|
|
$
|
(13,332
|
)
|
|
$
|
(658
|
)
|
|
$
|
1,312
|
|
|
$
|
354,738
|
|
|
Shares of Common Stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
|
Class A
|
|
Class B
|
|
Class C
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Shares
|
|
Shares
|
|
Shares
|
|
Warrants
|
|
Common
Stock
|
|
Additional
Paid-in Capital
|
|
Retained Earnings (Deficit)
|
|
Accumulated Other Comprehensive Loss
|
|
Non-
Controlling
Interest
|
|
Total
|
||||||||||||||||||
January 1, 2019
|
14,297,066
|
|
|
3,011,634
|
|
|
1,636,341
|
|
|
8,977,676
|
|
|
$
|
190
|
|
|
$
|
365,835
|
|
|
$
|
(25,735
|
)
|
|
$
|
—
|
|
|
$
|
1,287
|
|
|
$
|
341,577
|
|
||
Adjustments of equity pursuant to adoption of ASC 842**
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(816
|
)
|
|
—
|
|
|
—
|
|
|
(816
|
)
|
||||||||
Net (loss) income
|
—
|
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,237
|
)
|
|
—
|
|
|
447
|
|
|
(4,790
|
)
|
|||||||
Dividends declared
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,095
|
)
|
|
—
|
|
|
—
|
|
|
(2,095
|
)
|
||||||||
Stock-based compensation
|
—
|
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
|
—
|
|
|
876
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
876
|
|
|||||||
Issuance of restricted stock
|
16,778
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Cash distributions to non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
—
|
|
(1,287
|
)
|
|
(1,287
|
)
|
|||||||
Balance at March 31, 2019
|
14,313,844
|
|
|
3,011,634
|
|
|
1,636,341
|
|
|
8,977,676
|
|
|
$
|
190
|
|
|
$
|
366,711
|
|
|
$
|
(33,883
|
)
|
|
$
|
—
|
|
|
$
|
447
|
|
|
$
|
333,465
|
|
|
Three Months Ended
March 31, |
||||||
|
2018
|
|
2019
|
||||
Cash flows from operating activities:
|
|
|
|
||||
Net (loss) income
|
$
|
(26,589
|
)
|
|
$
|
(4,790
|
)
|
Loss from discontinued operations
|
(30,056
|
)
|
|
(7,164
|
)
|
||
Income from continuing operations
|
3,467
|
|
|
2,374
|
|
||
Adjustments to reconcile income from continuing operations to net cash flows from operating activities
|
|
|
|
||||
Depreciation and amortization
|
4,383
|
|
|
6,508
|
|
||
Amortization of deferred financing costs
|
382
|
|
|
376
|
|
||
Net deferred taxes and other
|
1,330
|
|
|
908
|
|
||
Provision for doubtful accounts
|
549
|
|
|
243
|
|
||
Stock-based compensation expense
|
190
|
|
|
876
|
|
||
Trade activity, net
|
(3,835
|
)
|
|
(2,503
|
)
|
||
Non-cash interest expense
|
(5
|
)
|
|
—
|
|
||
Write-off of deferred financing costs
|
97
|
|
|
—
|
|
||
Net (gain) loss on sale of assets
|
(10
|
)
|
|
19
|
|
||
Changes in assets and liabilities, net of acquisitions:
|
|
|
|
||||
Accounts receivable
|
7,902
|
|
|
6,862
|
|
||
Prepaid expenses and other assets
|
(2,865
|
)
|
|
(1,847
|
)
|
||
Accounts payable
|
(2,720
|
)
|
|
(563
|
)
|
||
Accrued expenses
|
(7,617
|
)
|
|
(14,617
|
)
|
||
Accrued interest
|
3,549
|
|
|
4,607
|
|
||
Other long-term liabilities
|
(208
|
)
|
|
809
|
|
||
Net cash provided by operating activities - continuing operations
|
4,589
|
|
|
4,052
|
|
||
Net cash (used in) provided by operating activities - discontinued operations
|
(5,169
|
)
|
|
1,890
|
|
||
Net cash (used in) provided by operating activities
|
(580
|
)
|
|
5,942
|
|
||
|
|
|
|
||||
Cash flows from investing activities:
|
|
|
|
||||
Purchase of property and equipment
|
(4,420
|
)
|
|
(5,033
|
)
|
||
Payments for acquisitions, net of cash acquired
|
(48
|
)
|
|
(3
|
)
|
||
Proceeds from sale of assets
|
50
|
|
|
63
|
|
||
Net cash used in investing activities - continuing operations
|
(4,418
|
)
|
|
(4,973
|
)
|
||
Net cash (used in) provided by investing activities - discontinued operations
|
(1,020
|
)
|
|
1,790
|
|
||
Net cash used in investing activities
|
(5,438
|
)
|
|
(3,183
|
)
|
||
|
|
|
|
||||
Cash flows from financing activities:
|
|
|
|
||||
Repayment of bank debt
|
(9,519
|
)
|
|
—
|
|
||
Dividend payments
|
—
|
|
|
(2,059
|
)
|
||
Cash distribution to non-controlling interest
|
(8
|
)
|
|
(1,287
|
)
|
||
Repayments of capitalized obligations
|
(1
|
)
|
|
(1
|
)
|
||
Net cash used in financing activities - continuing operations
|
(9,528
|
)
|
|
(3,347
|
)
|
||
Net cash used in financing activities - discontinued operations
|
(19
|
)
|
|
—
|
|
||
Net cash used in financing activities
|
(9,547
|
)
|
|
(3,347
|
)
|
||
|
|
|
|
||||
Effect of exchange rate changes
|
3
|
|
|
—
|
|
||
Net decrease in cash and cash equivalents
|
(15,562
|
)
|
|
(588
|
)
|
||
Cash and cash equivalents:
|
|
|
|
||||
Beginning of period
|
62,041
|
|
|
61,396
|
|
||
End of period
|
$
|
46,479
|
|
|
$
|
60,808
|
|
|
Three Months Ended
March 31, |
||||||
|
2018
|
|
2019
|
||||
Supplemental Disclosure of Cash Flow Information:
|
|
|
|
||||
Cash payments:
|
|
|
|
||||
Interest
|
$
|
4,434
|
|
|
$
|
3,889
|
|
Income taxes
|
32
|
|
|
68
|
|
||
|
|
|
|
||||
Supplemental Disclosure of Non-cash Activities:
|
|
|
|
||||
Dividends declared during the period
|
$
|
2,061
|
|
|
$
|
2,095
|
|
|
Three Months Ended March 31, 2018
|
||||||||||||||
|
Advertising
|
|
Townsquare Interactive
|
|
Live Events
|
|
Total
|
||||||||
|
|
|
|
|
|
|
|
||||||||
Net Revenue (ex Political)
|
$
|
70,841
|
|
|
$
|
10,796
|
|
|
$
|
5,646
|
|
|
$
|
87,283
|
|
Political
|
700
|
|
|
—
|
|
|
—
|
|
|
700
|
|
||||
Net Revenue
|
$
|
71,541
|
|
|
$
|
10,796
|
|
|
$
|
5,646
|
|
|
$
|
87,983
|
|
|
Three Months Ended March 31, 2019
|
||||||||||||||
|
Advertising
|
|
Townsquare Interactive
|
|
Live Events
|
|
Total
|
||||||||
|
|
|
|
|
|
|
|
||||||||
Net Revenue (ex Political)
|
$
|
74,017
|
|
|
$
|
14,208
|
|
|
$
|
5,159
|
|
|
$
|
93,384
|
|
Political
|
298
|
|
|
—
|
|
|
—
|
|
|
298
|
|
||||
Net Revenue
|
$
|
74,315
|
|
|
$
|
14,208
|
|
|
$
|
5,159
|
|
|
$
|
93,682
|
|
|
At Adoption
January 1, 2018
|
|
March 31, 2018
|
|
December 31, 2018
|
|
March 31, 2019
|
||||||||
Receivables
|
$
|
60,492
|
|
|
$
|
53,788
|
|
|
$
|
62,459
|
|
|
$
|
56,167
|
|
Short-term contract liabilities (deferred revenue)
|
$
|
7,992
|
|
|
$
|
7,973
|
|
|
$
|
7,922
|
|
|
$
|
8,726
|
|
Prepaid and other current assets
|
$
|
256
|
|
FCC licenses
|
6,409
|
|
|
Property and equipment, net
|
976
|
|
|
Goodwill
|
9,915
|
|
|
Accounts payable and accrued expenses
|
(201
|
)
|
|
Total purchase price
|
$
|
17,355
|
|
|
December 31,
2018 |
|
March 31,
2019 |
||||
Land and improvements
|
$
|
21,062
|
|
|
$
|
21,235
|
|
Buildings and leasehold improvements
|
43,525
|
|
|
44,801
|
|
||
Broadcast equipment
|
81,690
|
|
|
83,188
|
|
||
Computer and office equipment
|
14,801
|
|
|
16,104
|
|
||
Furniture and fixtures
|
15,789
|
|
|
16,273
|
|
||
Transportation equipment
|
16,899
|
|
|
17,512
|
|
||
Software development costs
|
21,332
|
|
|
22,521
|
|
||
Total property and equipment, gross
|
215,098
|
|
|
221,634
|
|
||
Less accumulated depreciation and amortization
|
(102,721
|
)
|
|
(108,863
|
)
|
||
Total property and equipment, net
|
$
|
112,377
|
|
|
$
|
112,771
|
|
|
Estimated Useful Life
|
|
December 31,
2018 |
|
March 31,
2019 |
||||
Intangible Assets:
|
|
|
|
|
|
||||
FCC licenses
|
Indefinite
|
|
$
|
473,412
|
|
|
$
|
473,412
|
|
Customer and advertising relationships
|
10 years
|
|
6,540
|
|
|
6,540
|
|
||
Leasehold interests
|
5 to 39 years
|
|
1,085
|
|
|
1,085
|
|
||
Tower space
|
3 to 9 years
|
|
454
|
|
|
454
|
|
||
Sports broadcast rights
|
1 to 2 years
|
|
665
|
|
|
665
|
|
||
Non-compete agreements
|
1 to 2 years
|
|
243
|
|
|
243
|
|
||
Trademarks
|
15 years
|
|
3,196
|
|
|
2,761
|
|
||
Other intangibles
|
3 years
|
|
161
|
|
|
161
|
|
||
Total
|
|
|
485,756
|
|
|
485,321
|
|
||
Less: Accumulated amortization
|
|
|
(6,818)
|
|
|
(6,945
|
)
|
||
Net amount
|
|
|
$
|
478,938
|
|
|
$
|
478,376
|
|
|
December 31,
2018 |
|
March 31,
2019 |
||||
2023 Notes
|
$
|
278,148
|
|
|
$
|
278,148
|
|
Term Loans
|
282,332
|
|
|
282,332
|
|
||
Capitalized obligations
|
10
|
|
|
9
|
|
||
Debt before deferred financing costs
|
560,490
|
|
|
560,489
|
|
||
Deferred financing costs
|
(5,155
|
)
|
|
(4,779
|
)
|
||
Total debt
|
555,335
|
|
|
555,710
|
|
||
Less: current portion of long-term debt
|
(5
|
)
|
|
(5
|
)
|
||
Total long-term debt
|
$
|
555,330
|
|
|
$
|
555,705
|
|
2019 (remainder)
|
$
|
4
|
|
2020
|
5
|
|
|
2021
|
—
|
|
|
2022
|
282,332
|
|
|
2023
|
278,148
|
|
|
Thereafter
|
—
|
|
|
|
$
|
560,489
|
|
Security1
|
|
Par Value Per Share
|
|
Number Authorized
|
|
Number Outstanding
|
|
Description
|
||||
Class A common stock
|
|
$
|
0.01
|
|
|
300,000,000
|
|
|
14,313,844
|
|
|
One vote per share.
|
Class B common stock
|
|
$
|
0.01
|
|
|
50,000,000
|
|
|
3,011,634
|
|
|
10 votes per share.2
|
Class C common stock
|
|
$
|
0.01
|
|
|
50,000,000
|
|
|
1,636,341
|
|
|
No votes.2
|
Warrants
|
|
|
|
|
|
8,977,676
|
|
|
Each warrant is exercisable for one share of Class A common stock, at an exercise price of $0.0001 per share. The aggregate exercise price for all warrants currently outstanding is $898.3
|
|||
Total
|
|
|
|
400,000,000
|
|
|
27,939,495
|
|
|
|
||
1 Each of the shares of common stock, including the shares of Class A common stock issuable upon exercise of the warrants, have equal economic rights.
|
||||||||||||
2 Each share converts into one share of Class A common stock upon transfer or at the option of the holder, subject to certain conditions, including compliance with FCC rules.
|
||||||||||||
3 The warrants are fully vested and exercisable for shares of Class A common stock, subject to certain conditions, including compliance with FCC rules.
|
|
Shares
|
|
Weighted Average
Exercise Price |
|
Weighted Average
Remaining Contractual Life (years) |
|
Aggregate Intrinsic Value
|
|||||
Outstanding at January 1, 2019
|
9,688,424
|
|
|
$
|
8.23
|
|
|
6.15
|
|
$
|
—
|
|
Granted
|
—
|
|
|
|
|
|
|
|
||||
Exercised
|
—
|
|
|
|
|
|
|
|
||||
Forfeited
|
(161,148
|
)
|
|
|
|
|
|
|
||||
Outstanding at March 31, 2019
|
9,527,276
|
|
|
$
|
8.26
|
|
|
5.85
|
|
$
|
—
|
|
|
December 31,
2018 |
|
March 31,
2019 |
||||
Accrued compensation and benefits
|
$
|
14,863
|
|
|
$
|
4,958
|
|
Accrued professional fees
|
1,449
|
|
|
809
|
|
||
Accrued commissions
|
1,980
|
|
|
2,007
|
|
||
Accrued taxes
|
2,686
|
|
|
2,004
|
|
||
Accrued music and FCC licensing
|
2,315
|
|
|
1,218
|
|
||
Accrued publisher fees
|
2,213
|
|
|
1,615
|
|
||
Accrued national representation fees
|
1,276
|
|
|
1,480
|
|
||
Due to sellers, business combinations
|
26
|
|
|
3
|
|
||
Deferred rent
|
2,139
|
|
|
—
|
|
||
Dividends payable
|
2,162
|
|
|
2,198
|
|
||
Accrued other
|
1,640
|
|
|
1,486
|
|
||
|
$
|
32,749
|
|
|
$
|
17,778
|
|
|
At Adoption January 1, 2019
|
|
March 31, 2019
|
||||
Operating lease right-of-use-assets
|
$
|
45,434
|
|
|
$
|
45,724
|
|
Total operating lease right-of-use-assets
|
$
|
45,434
|
|
|
$
|
45,724
|
|
|
|
|
|
||||
Deferred rent
|
(2,111
|
)
|
|
—
|
|
||
Operating lease liabilities
|
48,361
|
|
|
48,765
|
|
||
Retained deficit
|
(816
|
)
|
|
—
|
|
||
Total liabilities and stockholders' equity
|
$
|
45,434
|
|
|
$
|
48,765
|
|
|
|
|
|
||||
Weighted Average Remaining Lease Term
|
|
|
|
||||
Operating leases
|
6.36 years
|
|
|
6.26 years
|
|
||
Weighted Average Discount Rate
|
|
|
|
||||
Operating leases
|
7.04
|
%
|
|
7.05
|
%
|
2019 (remainder)
|
$
|
8,700
|
|
2020
|
9,610
|
|
|
2021
|
7,765
|
|
|
2022
|
6,881
|
|
|
2023
|
5,635
|
|
|
Thereafter
|
14,453
|
|
|
Total lease payments
|
53,044
|
|
|
Less: imputed interest
|
(10,842
|
)
|
|
Add: deferred gain sale leaseback transaction
|
6,563
|
|
|
Total
|
$
|
48,765
|
|
Operating lease cost
|
$
|
2,950
|
|
Short-term lease cost
|
15
|
|
|
Variable lease cost
|
9
|
|
|
Total lease cost
|
$
|
2,974
|
|
Cash paid for amounts included in the measurement of lease liabilities:
|
|
||
Operating cash flows from operating leases
|
$
|
2,874
|
|
Right-of-use assets obtained in exchange for lease obligations:
|
|
||
Operating leases
|
$
|
2,287
|
|
|
Advertising
|
|
Townsquare Interactive
|
|
Live Events
|
|
Corporate and Other Reconciling Items
|
|
Total
|
||||||||||
Net revenue
|
$
|
71,541
|
|
|
$
|
10,796
|
|
|
$
|
5,646
|
|
|
$
|
—
|
|
|
$
|
87,983
|
|
Direct operating expenses, excluding depreciation, amortization and stock-based compensation
|
52,650
|
|
|
7,545
|
|
|
4,161
|
|
|
—
|
|
|
64,356
|
|
|||||
Depreciation and amortization
|
2,670
|
|
|
115
|
|
|
136
|
|
|
1,462
|
|
|
4,383
|
|
|||||
Corporate expenses
|
—
|
|
|
—
|
|
|
—
|
|
|
5,649
|
|
|
5,649
|
|
|||||
Stock-based compensation
|
18
|
|
|
7
|
|
|
11
|
|
|
154
|
|
|
190
|
|
|||||
Transaction costs
|
—
|
|
|
—
|
|
|
—
|
|
|
159
|
|
|
159
|
|
|||||
Business realignment costs
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Net gain on sale and retirement of assets
|
—
|
|
|
—
|
|
|
—
|
|
|
(10
|
)
|
|
(10
|
)
|
|||||
Operating income (loss)
|
$
|
16,203
|
|
|
$
|
3,129
|
|
|
$
|
1,338
|
|
|
$
|
(7,414
|
)
|
|
$
|
13,256
|
|
Capital expenditures
|
$
|
2,863
|
|
|
$
|
8
|
|
|
$
|
2
|
|
|
$
|
1,547
|
|
|
$
|
4,420
|
|
|
Advertising
|
|
Townsquare Interactive
|
|
Live Events
|
|
Corporate and Other Reconciling Items
|
|
Total
|
||||||||||
Net revenue
|
$
|
74,315
|
|
|
$
|
14,208
|
|
|
$
|
5,159
|
|
|
$
|
—
|
|
|
$
|
93,682
|
|
Direct operating expenses, excluding depreciation, amortization and stock-based compensation
|
54,889
|
|
|
9,827
|
|
|
3,913
|
|
|
—
|
|
|
68,629
|
|
|||||
Depreciation and amortization
|
3,098
|
|
|
121
|
|
|
145
|
|
|
3,144
|
|
|
6,508
|
|
|||||
Corporate expenses
|
—
|
|
|
—
|
|
|
—
|
|
|
5,587
|
|
|
5,587
|
|
|||||
Stock-based compensation
|
92
|
|
|
35
|
|
|
23
|
|
|
726
|
|
|
876
|
|
|||||
Transaction costs
|
—
|
|
|
—
|
|
|
—
|
|
|
148
|
|
|
148
|
|
|||||
Business realignment costs
|
—
|
|
|
—
|
|
|
—
|
|
|
4
|
|
|
4
|
|
|||||
Net loss on sale and retirement of assets
|
—
|
|
|
—
|
|
|
—
|
|
|
19
|
|
|
19
|
|
|||||
Operating income (loss)
|
$
|
16,236
|
|
|
$
|
4,225
|
|
|
$
|
1,078
|
|
|
$
|
(9,628
|
)
|
|
$
|
11,911
|
|
Capital expenditures
|
$
|
3,378
|
|
|
$
|
73
|
|
|
$
|
1
|
|
|
$
|
1,581
|
|
|
$
|
5,033
|
|
|
December 31,
2018 |
|
March 31,
2019 |
||||
Accounts receivable
|
$
|
9
|
|
|
$
|
4
|
|
Prepaid expenses and other current assets
|
435
|
|
|
1,085
|
|
||
Property and equipment, net
|
1,874
|
|
|
1,759
|
|
||
Intangible assets, net
|
3,843
|
|
|
3,751
|
|
||
Goodwill
|
13,602
|
|
|
3,586
|
|
||
Current assets held for sale
|
19,763
|
|
|
10,185
|
|
||
Accounts payable
|
89
|
|
|
58
|
|
||
Deferred revenue
|
6,688
|
|
|
10,233
|
|
||
Accrued expenses and other current liabilities
|
154
|
|
|
84
|
|
||
Current liabilities held for sale
|
6,931
|
|
|
10,375
|
|
||
Accrued expenses and other current liabilities
|
207
|
|
|
203
|
|
||
Current liabilities of discontinued operations
|
207
|
|
|
203
|
|
||
Net assets
|
$
|
12,625
|
|
|
$
|
(393
|
)
|
|
Three Months Ended
March 31, |
||||||
|
2018
|
|
2019
|
||||
Net revenue
|
$
|
6,243
|
|
|
$
|
8
|
|
|
|
|
|
||||
Discontinued operating costs and expenses:
|
|
|
|
||||
Direct operating expenses, excluding depreciation, amortization and stock-based compensation
|
12,710
|
|
|
903
|
|
||
Depreciation and amortization
|
1,957
|
|
|
208
|
|
||
Stock-based compensation
|
7
|
|
|
—
|
|
||
Impairment on long-lived assets
|
37,973
|
|
|
10,016
|
|
||
Net gain on sale and retirement of assets
|
(312
|
)
|
|
(1,438
|
)
|
||
Discontinued operating loss
|
(46,092
|
)
|
|
(9,681
|
)
|
||
Other expenses:
|
|
|
|
||||
Interest expense, net
|
1
|
|
|
—
|
|
||
Other income, net
|
(12
|
)
|
|
—
|
|
||
Loss from discontinued operations before income taxes
|
(46,103
|
)
|
|
(9,681
|
)
|
||
Benefit for income taxes
|
(16,047
|
)
|
|
(2,517
|
)
|
||
Net loss from discontinued operations, net of income taxes
|
$
|
(30,056
|
)
|
|
$
|
(7,164
|
)
|
|
Three Months Ended
March 31, |
||||||
|
2018
|
|
2019
|
||||
|
|
|
|
||||
Numerator:
|
|
|
|
||||
Net income from continuing operations
|
$
|
3,467
|
|
|
$
|
2,374
|
|
Net loss from discontinued operations, net of income taxes
|
(30,056
|
)
|
|
(7,164
|
)
|
||
Net loss
|
$
|
(26,589
|
)
|
|
$
|
(4,790
|
)
|
|
|
|
|
||||
Denominator:
|
|
|
|
||||
Weighted average shares of common stock outstanding
|
18,478
|
|
|
18,478
|
|
||
Effect of dilutive common stock equivalents
|
8,978
|
|
|
8,978
|
|
||
Weighted average diluted common shares outstanding
|
27,456
|
|
|
27,456
|
|
||
|
|
|
|
||||
Basic income (loss) per share:
|
|
|
|
||||
Continuing operations
|
$
|
0.19
|
|
|
$
|
0.13
|
|
Discontinued operations
|
(1.63
|
)
|
|
(0.39
|
)
|
||
|
|
|
|
||||
Diluted income (loss) per share:
|
|
|
|
||||
Continuing operations
|
$
|
0.13
|
|
|
$
|
0.09
|
|
Discontinued operations
|
(1.09
|
)
|
|
(0.26
|
)
|
•
|
Net revenue for the three months ended March 31, 2019 increased $5.7 million, or 6.5%.
|
◦
|
Excluding political revenue, net revenue for the three months ended March 31, 2019 increased $6.1 million, or 7.0%.
|
◦
|
Advertising net revenue for the three months ended March 31, 2019 increased $2.8 million, or 3.9%.
|
◦
|
Townsquare Interactive net revenue for the three months ended March 31, 2019 increased $3.4 million, or 31.6%.
|
◦
|
Live Events net revenue for the three months ended March 31, 2019 decreased $0.5 million, or 8.6%.
|
•
|
Pro forma net revenue for the three months ended March 31, 2019 increased $4.2 million, or 4.7%.
|
◦
|
Excluding political revenue, pro forma net revenue for the three months ended March 31, 2019 increased $4.6 million, or 5.1%.
|
◦
|
Pro forma Advertising net revenue for the three months ended March 31, 2019 increased $1.3 million, or 1.7%.
|
◦
|
Pro forma Townsquare Interactive net revenue for the three months ended March 31, 2019 increased $3.4 million, or 31.6%.
|
◦
|
Pro forma Live Events net revenue for the three months ended March 31, 2019 decreased $0.5 million, or 9.2%.
|
|
Three Months Ended
March 31, |
|
|
|
|
|||||||||
|
2018
|
|
2019
|
|
$ Change
|
|
% Change
|
|||||||
Advertising net revenue
|
$
|
71,541
|
|
|
$
|
74,315
|
|
|
$
|
2,774
|
|
|
3.9
|
%
|
Townsquare Interactive net revenue
|
10,796
|
|
|
14,208
|
|
|
3,412
|
|
|
31.6
|
%
|
|||
Live Events net revenue
|
5,646
|
|
|
5,159
|
|
|
(487
|
)
|
|
(8.6
|
)%
|
|||
Net revenue
|
87,983
|
|
|
93,682
|
|
|
5,699
|
|
|
6.5
|
%
|
|||
Operating costs and expenses:
|
|
|
|
|
|
|
|
|||||||
Advertising operating expenses
|
52,650
|
|
|
54,889
|
|
|
2,239
|
|
|
4.3
|
%
|
|||
Townsquare Interactive operating expenses
|
7,545
|
|
|
9,827
|
|
|
2,282
|
|
|
30.2
|
%
|
|||
Live Events operating expenses
|
4,161
|
|
|
3,913
|
|
|
(248
|
)
|
|
(6.0
|
)%
|
|||
Direct operating expenses, excluding depreciation, amortization and stock-based compensation
|
64,356
|
|
|
68,629
|
|
|
4,273
|
|
|
6.6
|
%
|
|||
Depreciation and amortization
|
4,383
|
|
|
6,508
|
|
|
2,125
|
|
|
48.5
|
%
|
|||
Corporate expenses
|
5,649
|
|
|
5,587
|
|
|
(62
|
)
|
|
(1.1
|
)%
|
|||
Stock-based compensation
|
190
|
|
|
876
|
|
|
686
|
|
|
361.1
|
%
|
|||
Transaction costs
|
159
|
|
|
148
|
|
|
(11
|
)
|
|
(6.9
|
)%
|
|||
Business realignment costs
|
—
|
|
|
4
|
|
|
4
|
|
|
**
|
|
|||
Net (gain) loss on sale and retirement of assets
|
(10
|
)
|
|
19
|
|
|
29
|
|
|
**
|
|
|||
Total operating costs and expenses
|
74,727
|
|
|
81,771
|
|
|
7,044
|
|
|
9.4
|
%
|
|||
Operating income
|
13,256
|
|
|
11,911
|
|
|
(1,345
|
)
|
|
(10.1
|
)%
|
|||
Other expense:
|
|
|
|
|
|
|
|
|||||||
Interest expense, net
|
8,427
|
|
|
8,595
|
|
|
168
|
|
|
2.0
|
%
|
|||
Other expense, net
|
32
|
|
|
34
|
|
|
2
|
|
|
6.3
|
%
|
|||
Income from continuing operations before income taxes
|
4,797
|
|
|
3,282
|
|
|
(1,515
|
)
|
|
(31.6
|
)%
|
|||
Provision for income taxes
|
1,330
|
|
|
908
|
|
|
(422
|
)
|
|
(31.7
|
)%
|
|||
Net income from continuing operations
|
3,467
|
|
|
2,374
|
|
|
(1,093
|
)
|
|
(31.5
|
)%
|
|||
Net loss from discontinued operations, net of income taxes
|
(30,056
|
)
|
|
(7,164
|
)
|
|
22,892
|
|
|
(76.2
|
)%
|
|||
Net loss
|
$
|
(26,589
|
)
|
|
$
|
(4,790
|
)
|
|
$
|
21,799
|
|
|
(82.0
|
)%
|
|
Three Months Ended
March 31, |
||||||
|
2018
|
|
2019
|
||||
|
|
|
|
||||
2023 Notes
|
$
|
4,551
|
|
|
$
|
4,519
|
|
Term Loans
|
3,401
|
|
|
3,975
|
|
||
Capital loans and other
|
2
|
|
|
2
|
|
||
Loan origination costs
|
479
|
|
|
376
|
|
||
Interest income
|
(6)
|
|
|
(277)
|
|
||
Interest expense, net
|
$
|
8,427
|
|
|
$
|
8,595
|
|
|
Three Months Ended
March 31, 2018
|
|
Three Months Ended
March 31, 2019
|
|
|
|
|
|||||||||||||||||||
|
Townsquare
|
Princeton Acquisition
|
Townsquare Pro Forma for the Princeton Acquisition
|
|
Townsquare
|
Princeton
Acquisition |
Townsquare Pro Forma for the Princeton Acquisition
|
|
$ Change
|
|
% Change
|
|||||||||||||||
Advertising net revenue
|
$
|
71,541
|
|
$
|
1,497
|
|
$
|
73,038
|
|
|
$
|
74,315
|
|
$
|
—
|
|
$
|
74,315
|
|
|
$
|
1,277
|
|
|
1.7
|
%
|
Townsquare Interactive net revenue
|
10,796
|
|
—
|
|
10,796
|
|
|
14,208
|
|
—
|
|
14,208
|
|
|
3,412
|
|
|
31.6
|
%
|
|||||||
Live Events net revenue
|
5,646
|
|
35
|
|
5,681
|
|
|
5,159
|
|
—
|
|
5,159
|
|
|
(522
|
)
|
|
(9.2
|
)%
|
|||||||
Net Revenue
|
$
|
87,983
|
|
$
|
1,532
|
|
$
|
89,515
|
|
|
$
|
93,682
|
|
$
|
—
|
|
$
|
93,682
|
|
|
$
|
4,167
|
|
|
4.7
|
%
|
|
Three Months Ended
March 31, |
||||||
|
2018
|
|
2019
|
||||
Cash (used in) provided by operating activities
|
$
|
(580
|
)
|
|
$
|
5,942
|
|
Cash used in investing activities
|
(5,438
|
)
|
|
(3,183
|
)
|
||
Cash used in financing activities
|
(9,547
|
)
|
|
(3,347
|
)
|
||
Net effect of foreign currency exchange rate changes
|
3
|
|
|
—
|
|
||
Net decrease in cash and cash equivalents
|
$
|
(15,562
|
)
|
|
$
|
(588
|
)
|
Exhibit
|
|
Description
|
10.1
|
|
|
|
|
|
31.1
|
|
|
|
|
|
31.2
|
|
|
|
|
|
32.1
|
|
|
|
|
|
32.2
|
|
|
|
|
|
101.INS
|
|
XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document
|
|
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document
|
|
|
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
|
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
|
|
|
|
|
TOWNSQUARE MEDIA, INC.
|
|
|
By:
|
/s/ Stuart Rosenstein
|
|
Name: Stuart Rosenstein
|
|
Title: Executive Vice President & Chief Financial Officer
|
By:
|
/s/ Stuart Rosenstein
|
By:
|
/s/ Stuart Rosenstein
|
By:
|
/s/ Rodica Dutka__________________
|
By:
|
/s/ Alfonse Simone__________________
|
By:
|
|
1.
|
I have reviewed this quarterly report on Form 10-Q of Townsquare Media, Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of material fact or omit to state a material fact necessary to make the statements made, in light of circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a.
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b.
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c.
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d.
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
a.
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b.
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Dated: May 7, 2019
|
|
By:
|
/s/ Stuart Rosenstein
|
|
|
|
Name: Stuart Rosenstein
|
|
|
|
Title: Executive Vice President and Chief Financial Officer
|
1.
|
I have reviewed this quarterly report on Form 10-Q of Townsquare Media, Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of material fact or omit to state a material fact necessary to make the statements made, in light of circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a.
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b.
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c.
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d.
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
a.
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b.
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Dated: May 7, 2019
|
|
By:
|
/s/ Bill Wilson
|
|
|
|
Name: Bill Wilson
|
|
|
|
Title: Chief Executive Officer
|
Dated: May 7, 2019
|
|
/s/ Stuart Rosenstein
|
|
|
Name: Stuart Rosenstein
|
|
|
Title: Executive Vice President and Chief Financial Officer
|
Dated: May 7, 2019
|
|
/s/ Bill Wilson
|
|
|
Name: Bill Wilson
|
|
|
Title: Chief Executive Officer
|